1769 Brecon Dr
Jackson, MS 39211
List Price
$187,900
Initial Investment
$48,265Purchase Price
$175,500
Down Payment
25%
Rent
$1,750
Total Return
$51,088
Annualized Return
16.6%
Cap Rate
7.1%
Gross Yield
12.0%
Cash Flow
$2,074
Appreciation
4.2%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
12/01/2018
Lease End
06/30/2021
Lot Size
17,937
HOA
None
Flood Risk
Not Required
- August rent has been paid. See ledger in diligence vault
See more in Analysis
Annual Financial Highlights
Expected Rent
$19,950Expenses
-$5,035Property Taxes
-$3,300Loan Payments
-$9,541Net Cash Flow
$2,074See more in Financials
Similar Listings